[MFLOUR] YoY Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[MFLOUR] MALAYAN FLOUR MILLS BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 562.24%
YoY- -30.59%
Quarter Report
Latest QR
Upcoming QR
MFLOUR's Result
MFLOUR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 740,085 649,483 605,255 565,228 558,948 570,731 588,396 -0.24%
PBT 21,780 -5,289 8,634 18,664 25,489 35,131 57,105 1.03%
Tax -6,453 -406 -4,265 -8,651 -11,063 -11,566 -4,552 -0.37%
NP 15,327 -5,695 4,369 10,013 14,426 23,565 52,553 1.31%
-
NP to SH 10,425 -5,695 4,369 10,013 14,426 23,565 52,553 1.73%
-
Tax Rate 29.63% - 49.40% 46.35% 43.40% 32.92% 7.97% -
Total Cost 724,758 655,178 600,886 555,215 544,522 547,166 535,843 -0.32%
-
Net Worth 286,400 290,473 283,043 289,820 288,183 270,514 258,771 -0.10%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 9,578 8,882 8,398 8,400 8,401 8,401 8,401 -0.13%
Div Payout % 91.88% 0.00% 192.24% 83.90% 58.24% 35.65% 15.99% -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 286,400 290,473 283,043 289,820 288,183 270,514 258,771 -0.10%
NOSH 95,786 88,829 83,989 84,005 84,018 84,010 84,016 -0.13%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 2.07% -0.88% 0.72% 1.77% 2.58% 4.13% 8.93% -
ROE 3.64% -1.96% 1.54% 3.45% 5.01% 8.71% 20.31% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 772.64 731.15 720.63 672.84 665.27 679.36 700.33 -0.10%
EPS 10.88 -6.41 5.20 11.92 17.17 28.05 62.55 1.87%
DPS 10.00 10.00 10.00 10.00 10.00 10.00 10.00 0.00%
NAPS 2.99 3.27 3.37 3.45 3.43 3.22 3.08 0.03%
Adjusted Per Share Value based on latest NOSH - 84,006
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 59.73 52.41 48.84 45.61 45.11 46.06 47.48 -0.24%
EPS 0.84 -0.46 0.35 0.81 1.16 1.90 4.24 1.73%
DPS 0.77 0.72 0.68 0.68 0.68 0.68 0.68 -0.13%
NAPS 0.2311 0.2344 0.2284 0.2339 0.2326 0.2183 0.2088 -0.10%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.73 0.79 0.93 0.87 0.93 1.05 0.00 -
P/RPS 0.09 0.11 0.13 0.13 0.14 0.15 0.00 -100.00%
P/EPS 6.71 -12.32 17.88 7.30 5.42 3.74 0.00 -100.00%
EY 14.91 -8.12 5.59 13.70 18.46 26.71 0.00 -100.00%
DY 13.70 12.66 10.75 11.49 10.75 9.52 0.00 -100.00%
P/NAPS 0.24 0.24 0.28 0.25 0.27 0.33 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 27/02/06 29/03/05 05/03/04 28/02/03 22/02/02 28/02/01 20/03/00 -
Price 0.79 0.75 0.95 0.89 0.94 1.09 1.55 -
P/RPS 0.10 0.10 0.13 0.13 0.14 0.16 0.22 0.84%
P/EPS 7.26 -11.70 18.26 7.47 5.47 3.89 2.48 -1.13%
EY 13.78 -8.55 5.48 13.39 18.27 25.73 40.36 1.14%
DY 12.66 13.33 10.53 11.24 10.64 9.17 6.45 -0.71%
P/NAPS 0.26 0.23 0.28 0.26 0.27 0.34 0.50 0.69%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment